| Revenue | DKK 382K | -47% |
| EBITDA | DKK 382K | -47% |
| Net profit | DKK 215K | -49% |
| Total assets | DKK 11,2M | -28% |
| Equity | DKK 2M | +12% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 1.170 | 1.064 | — | 726 | 382 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 222 | 1.064 | 556 | 726 | 382 |
| Depreciation & amort. | -0 | 280 | -187 | -187 | -188 |
| EBIT | 222 | 785 | 370 | 539 | 193 |
| Net financials | -451 | 2.152 | -30 | 6 | -32 |
| Profit before tax | -229 | 2.937 | 339 | 545 | 161 |
| Tax | 68 | 181 | 80 | 120 | -53 |
| Net profit | -297 | 2.756 | 259 | 425 | 215 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 13.723 | 15.426 | 15.432 | 15.680 | 11.227 |
| Equity | 756 | 1.133 | 1.392 | 1.817 | 2.031 |
| Long-term debt | 8.295 | 9.050 | 9.006 | 9.037 | 9.029 |
| Short-term debt | 3.890 | 5.243 | 5.034 | 4.827 | 166 |
| Total debt | 12.185 | 14.293 | 14.040 | 13.864 | 9.195 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
OM Management | Management | 2014 – 2016 |
HD Management | Management | 2018 – 2018 |
CE Chief Executive Officer | Chief Executive Officer | 2014 – 2016 |
RM Management | Management | 2016 – 2018 |
KC Management | Management | 2016 – 2018 |
CR Management | Management | 2009 – 2014 |
MK Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
MF Management | Management | 2010 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2009 – 2011 | |
| Board of Directors | 2009 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Management | 0 companies |
| Harry Duncan MacDonald | Management | 0 companies |
| Carl Edgar Serge Vøgg | Chief Executive Officer | 0 companies |
| Robert McCorduck | Management | 0 companies |
| Katia Ciesielska | Management | 0 companies |
| Christian Riiber Nielsen | Management | 0 companies |
| Mette Krog Hansen | Chief Executive Officer | 0 companies |
| Morten Friis Korsgaard | Management | 0 companies |
| Janet Riiber Nielsen | Board of Directors | 0 companies |
| Tue Askeland | Board of Directors | 0 companies |